Villars Holding S.A.
SIX:VILN.SW
565 (CHF) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CHF.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 16.375 | 18.845 | 17.012 | 21.089 | 34.547 | 35.964 | 41.746 | 23.601 | 24.084 | 22.903 | 20.101 | 18.555 | 17.02 | 18.449 | 17.129 | 16.859 | 15.756 | 12.637 | 8.655 | 6.342 |
Kortetermijnbeleggingen
| 0.16 | 0.167 | 0.199 | 0.168 | 0.181 | 0.152 | 0.18 | 0.161 | 0.157 | 0.151 | 0.14 | 0.133 | 0.11 | 0.117 | 0.105 | 0.099 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 16.535 | 19.012 | 17.211 | 21.257 | 34.728 | 36.116 | 41.926 | 23.762 | 24.24 | 23.055 | 20.241 | 18.687 | 17.129 | 18.565 | 17.234 | 16.958 | 15.756 | 12.637 | 8.655 | 6.342 |
Nettovorderingen
| 3.573 | 2.372 | 2.806 | 2.162 | 3.025 | 3.202 | 2.59 | 2.045 | 2.232 | 2.251 | 2.536 | 2.281 | 2.876 | 0 | 0 | 0 | 0.581 | 0 | 0 | 0 |
Voorraad
| 2.256 | 2.701 | 2.624 | 2.422 | 3.39 | 3.25 | 3.349 | 3.026 | 2.681 | 2.745 | 2.814 | 3.034 | 2.747 | 3.181 | 3.004 | 2.959 | 2.852 | 2.694 | 2.791 | 2.673 |
Overige vlottende activa
| 0.604 | 0.682 | 0.364 | 1.235 | 1.034 | 1.297 | 1.16 | 0.948 | 0.82 | 0.749 | 0.892 | 0.808 | 0.107 | 3.003 | 2.672 | 2.488 | 2.066 | 2.42 | 2.842 | 2.495 |
Totaal vlottende activa
| 22.968 | 24.767 | 23.005 | 27.075 | 42.177 | 43.866 | 49.025 | 29.961 | 29.973 | 28.8 | 26.483 | 24.812 | 22.859 | 24.749 | 22.91 | 22.405 | 21.256 | 17.752 | 14.287 | 11.51 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 4.334 | 3.781 | 41.892 | 20.212 | 6.179 | 4.891 | 4.95 | 3.992 | 3.879 | 4.525 | 4.266 | 4.395 | 3.976 | 6.063 | 5.987 | 5.591 | 41.852 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0.077 | 0.179 | 0.282 | 0.384 | 0.487 | 0.589 | 1.082 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0.077 | 0.179 | 0.282 | 0.384 | 0.487 | 0.589 | 1.082 | 1.24 | 0.897 | 0.999 | 0 | 0 | 0.1 | 0.2 | 0 |
Langetermijnbeleggingen
| 1.921 | 2.017 | 1.633 | 1.564 | 1.468 | 1.447 | 1.371 | 4.842 | 5.082 | 4.713 | 5.669 | 4.408 | 6.453 | 2.777 | 2.748 | 2.73 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 60.545 | 57.169 | 47.18 | 47.608 | 46.57 | 47.082 | 45.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 109.942 | 110.506 | 61.256 | 60.838 | 61.456 | -0.001 | -0.001 | -0 | 0 | -0 | 0 | 0 | 42.86 | 43.202 | 43.291 | 43.722 | 8.41 | 48.164 | 47.692 | 48.265 |
Totaal niet-vlottende activa
| 116.197 | 116.304 | 104.781 | 82.615 | 69.102 | 66.96 | 63.668 | 56.295 | 56.953 | 56.295 | 57.607 | 55.873 | 54.53 | 52.939 | 53.025 | 52.043 | 50.262 | 48.264 | 47.892 | 48.265 |
Totaal activa
| 139.165 | 141.071 | 127.786 | 109.69 | 111.279 | 110.825 | 112.693 | 86.256 | 86.926 | 85.095 | 84.089 | 80.684 | 77.39 | 77.688 | 75.934 | 74.448 | 71.518 | 66.016 | 62.179 | 59.776 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 5.321 | 3.795 | 3.112 | 2.829 | 4.3 | 4.739 | 5.241 | 3.992 | 3.851 | 3.821 | 4.973 | 4.759 | 4.005 | 4.899 | 5.235 | 5.998 | 5.663 | 4.613 | 3.738 | 3.606 |
Kortlopende schulden
| 7.45 | 7.895 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.231 | 0.231 | 0.231 | 0 | 0 | 0.231 | 0.231 | 0.231 | 3.581 | 9.676 | 0.131 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.094 | 0 | 0 | 0 | 0.372 | 0.515 | 0.709 | 0.701 | 0.506 | 0.432 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0.701 | 0.506 | 0.432 |
Overige kortlopende verplichtingen
| 3.186 | 7.021 | 3.838 | 3.626 | 4.17 | 4.374 | 2.665 | 2.755 | 2.882 | 2.784 | 2.492 | 2.143 | 2.179 | 2.661 | 2.757 | 3.231 | 3.196 | 2.389 | 2.261 | 2.128 |
Totaal kortlopende verplichtingen
| 15.957 | 18.711 | 7.05 | 6.555 | 8.57 | 9.213 | 8.006 | 6.846 | 6.833 | 6.956 | 7.79 | 7.133 | 6.184 | 7.559 | 8.223 | 9.46 | 9.09 | 11.284 | 16.18 | 6.297 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 27.056 | 27.58 | 27.426 | 11.526 | 11.626 | 11.726 | 11.826 | 11.926 | 12.026 | 11.995 | 12.095 | 12.195 | 0 | 0 | 12.495 | 12.595 | 12.695 | 9.445 | 3.45 | 13.295 |
Uitgestelde opbrengsten niet-vlottend
| -2.028 | 27.58 | 27.426 | 11.526 | 11.626 | -2.851 | -3.219 | -3.096 | -2.979 | -2.92 | -2.886 | 12.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2.028 | 2.069 | 2.111 | 2.079 | 2.188 | 2.851 | 3.219 | 3.096 | 2.979 | 2.92 | 2.886 | 2.786 | 2.562 | 2.77 | 2.563 | 2.407 | 2.321 | 1.871 | 1.75 | 1.652 |
Overige niet-vlottende verplichtingen
| 2.028 | -27.58 | -27.426 | -11.526 | -11.626 | 2.851 | 3.219 | 3.096 | 2.979 | 2.92 | 2.886 | -12.195 | 12.295 | 12.395 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 29.084 | 29.649 | 29.537 | 13.605 | 13.814 | 14.577 | 15.045 | 15.022 | 15.005 | 14.915 | 14.981 | 14.981 | 14.857 | 15.165 | 15.058 | 15.002 | 15.016 | 11.316 | 5.2 | 14.947 |
Totaal passiva
| 45.041 | 48.36 | 36.587 | 20.16 | 22.384 | 23.79 | 23.051 | 21.869 | 21.838 | 21.871 | 22.772 | 22.115 | 21.041 | 22.724 | 23.281 | 24.461 | 24.106 | 22.6 | 21.381 | 21.244 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 4.62 | 4.62 | 4.62 | 4.62 | 4.62 | 4.62 | 4.62 | 4.62 | 4.62 | 4.62 | 4.62 | 5.46 | 6.3 | 7.14 | 7.98 | 8.82 | 9.66 | 10.5 | 10.5 | 10.5 |
Ingehouden winsten
| 89.802 | 88.389 | 86.877 | 85.208 | 84.573 | 82.713 | 85.321 | 60.065 | 60.717 | 58.854 | 56.948 | 53.11 | 50.048 | 47.823 | 44.674 | 41.166 | 33.994 | 29.458 | 27.297 | 25.115 |
Overige gereserveerde algehele resultaten
| 8.828 | 8.758 | 8.712 | 8.674 | 8.61 | -18.282 | -17.124 | -15.956 | -14.808 | -13.628 | -12.444 | -11.241 | -10.093 | -13.529 | -13.862 | -12.063 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -9.126 | -9.056 | -9.01 | -8.972 | -8.908 | 17.984 | 16.826 | 15.658 | 14.558 | 13.378 | 12.194 | 11.241 | 10.093 | 13.529 | 13.862 | 12.063 | 3.757 | 3.458 | 3.001 | 2.917 |
Totaal eigen vermogen van aandeelhouders
| 94.124 | 92.711 | 91.199 | 89.53 | 88.895 | 87.035 | 89.643 | 64.387 | 65.087 | 63.224 | 61.318 | 58.57 | 56.348 | 54.963 | 52.654 | 49.986 | 47.411 | 43.416 | 40.798 | 38.532 |
Totaal eigen vermogen
| 94.124 | 92.711 | 91.199 | 89.53 | 88.895 | 87.035 | 89.643 | 64.387 | 65.087 | 63.224 | 61.318 | 58.57 | 56.348 | 54.963 | 52.654 | 49.986 | 47.411 | 43.416 | 40.798 | 38.532 |
Totaal passiva en aandeelhoudersvermogen
| 139.165 | 141.071 | 127.786 | 109.69 | 111.279 | 110.825 | 112.693 | 86.256 | 86.926 | 85.095 | 84.089 | 80.684 | 77.39 | 77.688 | 75.934 | 74.448 | 71.518 | 66.016 | 62.179 | 59.776 |